Highlights

[CARLSBG] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.28%    YoY -     24.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,663,562 1,717,816 1,635,096 1,615,029 1,603,914 1,783,744 1,555,149 4.61%
  QoQ % -3.16% 5.06% 1.24% 0.69% -10.08% 14.70% -
  Horiz. % 106.97% 110.46% 105.14% 103.85% 103.14% 114.70% 100.00%
PBT 215,098 251,948 274,252 262,753 243,518 276,932 236,429 -6.13%
  QoQ % -14.63% -8.13% 4.38% 7.90% -12.07% 17.13% -
  Horiz. % 90.98% 106.56% 116.00% 111.13% 103.00% 117.13% 100.00%
Tax -53,466 -56,992 -57,331 -59,208 -55,802 -63,312 -49,809 4.85%
  QoQ % 6.19% 0.59% 3.17% -6.10% 11.86% -27.11% -
  Horiz. % 107.34% 114.42% 115.10% 118.87% 112.03% 127.11% 100.00%
NP 161,632 194,956 216,921 203,545 187,716 213,620 186,620 -9.16%
  QoQ % -17.09% -10.13% 6.57% 8.43% -12.13% 14.47% -
  Horiz. % 86.61% 104.47% 116.24% 109.07% 100.59% 114.47% 100.00%
NP to SH 157,870 188,912 211,582 198,202 184,746 209,328 183,925 -9.71%
  QoQ % -16.43% -10.71% 6.75% 7.28% -11.74% 13.81% -
  Horiz. % 85.83% 102.71% 115.04% 107.76% 100.45% 113.81% 100.00%
Tax Rate 24.86 % 22.62 % 20.90 % 22.53 % 22.91 % 22.86 % 21.07 % 11.69%
  QoQ % 9.90% 8.23% -7.23% -1.66% 0.22% 8.50% -
  Horiz. % 117.99% 107.36% 99.19% 106.93% 108.73% 108.50% 100.00%
Total Cost 1,501,930 1,522,860 1,418,175 1,411,484 1,416,198 1,570,124 1,368,529 6.42%
  QoQ % -1.37% 7.38% 0.47% -0.33% -9.80% 14.73% -
  Horiz. % 109.75% 111.28% 103.63% 103.14% 103.48% 114.73% 100.00%
Net Worth 214,023 382,185 330,207 272,115 210,966 336,322 284,345 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 30,574 - 217,081 20,383 30,574 - 186,506 -70.15%
  QoQ % 0.00% 0.00% 965.00% -33.33% 0.00% 0.00% -
  Horiz. % 16.39% 0.00% 116.39% 10.93% 16.39% 0.00% 100.00%
Div Payout % 19.37 % - % 102.60 % 10.28 % 16.55 % - % 101.40 % -66.93%
  QoQ % 0.00% 0.00% 898.05% -37.89% 0.00% 0.00% -
  Horiz. % 19.10% 0.00% 101.18% 10.14% 16.32% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 214,023 382,185 330,207 272,115 210,966 336,322 284,345 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.72 % 11.35 % 13.27 % 12.60 % 11.70 % 11.98 % 12.00 % -13.14%
  QoQ % -14.36% -14.47% 5.32% 7.69% -2.34% -0.17% -
  Horiz. % 81.00% 94.58% 110.58% 105.00% 97.50% 99.83% 100.00%
ROE 73.76 % 49.43 % 64.08 % 72.84 % 87.57 % 62.24 % 64.68 % 9.18%
  QoQ % 49.22% -22.86% -12.03% -16.82% 40.70% -3.77% -
  Horiz. % 114.04% 76.42% 99.07% 112.62% 135.39% 96.23% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 544.10 561.84 534.79 528.22 524.59 583.40 508.64 4.61%
  QoQ % -3.16% 5.06% 1.24% 0.69% -10.08% 14.70% -
  Horiz. % 106.97% 110.46% 105.14% 103.85% 103.14% 114.70% 100.00%
EPS 51.64 61.80 69.20 64.83 60.42 68.48 60.16 -9.70%
  QoQ % -16.44% -10.69% 6.74% 7.30% -11.77% 13.83% -
  Horiz. % 85.84% 102.73% 115.03% 107.76% 100.43% 113.83% 100.00%
DPS 10.00 0.00 71.00 6.67 10.00 0.00 61.00 -70.15%
  QoQ % 0.00% 0.00% 964.47% -33.30% 0.00% 0.00% -
  Horiz. % 16.39% 0.00% 116.39% 10.93% 16.39% 0.00% 100.00%
NAPS 0.7000 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 544.10 561.84 534.79 528.22 524.59 583.40 508.64 4.61%
  QoQ % -3.16% 5.06% 1.24% 0.69% -10.08% 14.70% -
  Horiz. % 106.97% 110.46% 105.14% 103.85% 103.14% 114.70% 100.00%
EPS 51.64 61.80 69.20 64.83 60.42 68.48 60.16 -9.70%
  QoQ % -16.44% -10.69% 6.74% 7.30% -11.77% 13.83% -
  Horiz. % 85.84% 102.73% 115.03% 107.76% 100.43% 113.83% 100.00%
DPS 10.00 0.00 71.00 6.67 10.00 0.00 61.00 -70.15%
  QoQ % 0.00% 0.00% 964.47% -33.30% 0.00% 0.00% -
  Horiz. % 16.39% 0.00% 116.39% 10.93% 16.39% 0.00% 100.00%
NAPS 0.7000 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 12.5000 13.5800 11.7400 11.9800 12.2000 13.0200 12.1800 -
P/RPS 2.30 2.42 2.20 2.27 2.33 2.23 2.39 -2.53%
  QoQ % -4.96% 10.00% -3.08% -2.58% 4.48% -6.69% -
  Horiz. % 96.23% 101.26% 92.05% 94.98% 97.49% 93.31% 100.00%
P/EPS 24.21 21.98 16.96 18.48 20.19 19.02 20.25 12.68%
  QoQ % 10.15% 29.60% -8.23% -8.47% 6.15% -6.07% -
  Horiz. % 119.56% 108.54% 83.75% 91.26% 99.70% 93.93% 100.00%
EY 4.13 4.55 5.89 5.41 4.95 5.26 4.94 -11.28%
  QoQ % -9.23% -22.75% 8.87% 9.29% -5.89% 6.48% -
  Horiz. % 83.60% 92.11% 119.23% 109.51% 100.20% 106.48% 100.00%
DY 0.80 0.00 6.05 0.56 0.82 0.00 5.01 -70.67%
  QoQ % 0.00% 0.00% 980.36% -31.71% 0.00% 0.00% -
  Horiz. % 15.97% 0.00% 120.76% 11.18% 16.37% 0.00% 100.00%
P/NAPS 17.86 10.86 10.87 13.46 17.68 11.84 13.10 23.02%
  QoQ % 64.46% -0.09% -19.24% -23.87% 49.32% -9.62% -
  Horiz. % 136.34% 82.90% 82.98% 102.75% 134.96% 90.38% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 26/08/14 27/05/14 21/02/14 -
Price 11.1400 12.7600 12.8600 12.0000 12.2400 12.1000 12.7000 -
P/RPS 2.05 2.27 2.40 2.27 2.33 2.07 2.50 -12.42%
  QoQ % -9.69% -5.42% 5.73% -2.58% 12.56% -17.20% -
  Horiz. % 82.00% 90.80% 96.00% 90.80% 93.20% 82.80% 100.00%
P/EPS 21.57 20.65 18.58 18.51 20.26 17.67 21.11 1.45%
  QoQ % 4.46% 11.14% 0.38% -8.64% 14.66% -16.30% -
  Horiz. % 102.18% 97.82% 88.02% 87.68% 95.97% 83.70% 100.00%
EY 4.64 4.84 5.38 5.40 4.94 5.66 4.74 -1.42%
  QoQ % -4.13% -10.04% -0.37% 9.31% -12.72% 19.41% -
  Horiz. % 97.89% 102.11% 113.50% 113.92% 104.22% 119.41% 100.00%
DY 0.90 0.00 5.52 0.56 0.82 0.00 4.80 -67.34%
  QoQ % 0.00% 0.00% 885.71% -31.71% 0.00% 0.00% -
  Horiz. % 18.75% 0.00% 115.00% 11.67% 17.08% 0.00% 100.00%
P/NAPS 15.91 10.21 11.91 13.48 17.74 11.00 13.66 10.73%
  QoQ % 55.83% -14.27% -11.65% -24.01% 61.27% -19.47% -
  Horiz. % 116.47% 74.74% 87.19% 98.68% 129.87% 80.53% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers